RINDSEMVEG1 EIENDOM AS

7657 VERDAL

Finances

Share Ownership

Return on Equity

11,2 %

Current Ratio

2,94

Debt-to-Equity Ratio

2,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	636 000	617 000	652 000	712 000
Net Income	128 000	105 000	168 000	160 000
Total Assets	4 547 000	4 685 000	4 805 000	4 979 000
Total Equity	1 143 000	1 015 000	970 000	802 000

Income (NOK)	2022	2021	2020	2019
Revenue	636 000	617 000	652 000	712 000
Expenditure	340 000	399 000	345 000	375 000
Operating Profit	297 000	218 000	307 000	337 000
Financial Income	5 000	5 000	5 000	5 000
Financial Costs	137 000	88 000	96 000	136 000
Financial Balance	−132 000	−83 000	−91 000	−131 000
Earnings Before Tax	165 000	135 000	216 000	206 000
Tax	36 000	30 000	48 000	45 000
Net Income	128 000	105 000	168 000	160 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 797 000	3 951 000	4 108 000	4 266 000
Total Current Assets	750 000	734 000	697 000	713 000
Total Assets	4 547 000	4 685 000	4 805 000	4 979 000
Total Retained Equity	689 000	560 000	515 000	347 000
Total Equity	1 143 000	1 015 000	970 000	802 000
Total Long-Term Debt	3 149 000	3 375 000	3 601 000	3 827 000
Total Current Debt	255 000	295 000	234 000	351 000
Total Equity and Debt	4 547 000	4 685 000	4 805 000	4 979 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	636 000	617 000	652 000	712 000
Revenue	636 000	617 000	652 000	712 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	167 000	167 000	167 000	167 000
Impairment	0	0	0	0
Expenditure	340 000	399 000	345 000	375 000
Operating Profit	297 000	218 000	307 000	337 000
Financial Income	5 000	5 000	5 000	5 000
Financial Costs	137 000	88 000	96 000	136 000
Financial Balance	−132 000	−83 000	−91 000	−131 000
Dividends	0	60 000	0	0
Net Income	128 000	105 000	168 000	160 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	37 000	24 000	14 000	6 000
Real Eastate	3 760 000	3 927 000	4 094 000	4 260 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 760 000	3 927 000	4 094 000	4 260 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 797 000	3 951 000	4 108 000	4 266 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	635 000	513 000	641 000	565 000
Total Current Assets	750 000	734 000	697 000	713 000
Total Assets	4 547 000	4 685 000	4 805 000	4 979 000
Total Equity	1 143 000	1 015 000	970 000	802 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 149 000	3 375 000	3 601 000	3 827 000
Creditors	8 000	17 000	10 000	51 000
Unpaid Taxes	139 000	124 000	130 000	147 000
Dividends	0	60 000	0	0
Other Current Debt	60 000	54 000	38 000	101 000
Total Current Debt	255 000	295 000	234 000	351 000
Total Equity and Debt	4 547 000	4 685 000	4 805 000	4 979 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,2 %	10,34 %	17,32 %	19,95 %
Debt-to-Equity Ratio	2,76	3,33	3,71	4,77
Operating Profit Margin	46,7 %	35,33 %	47,09 %	47,33 %
Current Ratio	2,94	2,49	2,98	2,03
Quick Ratio	2,94	2,49	2,98	2,03
Equity Ratio	0,25	0,22	0,2	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %